The Discounted Cash Flow (DCF) valuation of Realty Income Corp (O) is (51.36) USD. With the latest stock price at 59.46 USD, the upside of Realty Income Corp based on DCF is -186.4%.
Based on the latest price of 59.46 USD and our DCF valuation, Realty Income Corp (O) is a sell. selling O stocks now will result in a potential gain of 186.4%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.7% | 6.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (152.39) - (42.49) | (51.36) |
| Upside | -356.3% - -171.5% | -186.4% |